Stock SMCB PT SOLUSI BANGUN INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Solusi Bangun Indonesia Tbk

Equities

SMCB

ID1000072309

Construction Materials

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-26 pm EDT 		5-day change 1st Jan Change
1,350 IDR -2.53% Intraday chart for PT Solusi Bangun Indonesia Tbk -3.57% +0.37%
Mar. 08 PT Solusi Bangun Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Solusi Bangun Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 14,444,566 9,042,222 11,034,576 15,242,756 12,852,619 12,131,069
Enterprise Value (EV) 1 22,361,448 17,317,931 19,440,889 19,660,063 15,461,946 14,707,718
P/E ratio -17.4 x 18.1 x 17 x 19.3 x 15.3 x 13.6 x
Yield - 0.31% - 1.42% 1.96% -
Capitalization / Revenue 1.39 x 0.82 x 1.09 x 1.36 x 1.05 x 0.98 x
EV / Revenue 2.15 x 1.57 x 1.92 x 1.75 x 1.26 x 1.19 x
EV / EBITDA 22 x 10.2 x 9.15 x 9.35 x 7.55 x 6.97 x
EV / FCF 142 x 163 x -8,023 x 26.3 x 8.1 x 147 x
FCF Yield 0.71% 0.61% -0.01% 3.8% 12.3% 0.68%
Price to Book 2.25 x 1.29 x 1.46 x 1.36 x 1.08 x 0.97 x
Nbr of stocks (in thousands) 7,662,900 7,662,900 7,662,900 9,019,382 9,019,382 9,019,382
Reference price 2 1,885 1,180 1,440 1,690 1,425 1,345
Announcement Date 4/1/19 2/29/20 2/19/21 3/1/22 2/27/23 3/8/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 10,377,729 11,057,843 10,108,220 11,218,181 12,262,048 12,371,333
EBITDA 1 1,016,198 1,698,413 2,125,453 2,103,760 2,048,717 2,110,647
EBIT 1 -27,414 1,171,960 1,583,524 1,494,608 1,445,977 1,473,691
Operating Margin -0.26% 10.6% 15.67% 13.32% 11.79% 11.91%
Earnings before Tax (EBT) 1 -684,197 407,610 977,898 1,088,306 1,169,870 1,230,626
Net income 1 -827,985 499,052 650,988 720,933 839,276 894,645
Net margin -7.98% 4.51% 6.44% 6.43% 6.84% 7.23%
EPS 2 -108.1 65.13 84.95 87.64 93.05 99.19
Free Cash Flow 1 158,003 106,303 -2,423 747,697 1,908,821 99,886
FCF margin 1.52% 0.96% -0.02% 6.67% 15.57% 0.81%
FCF Conversion (EBITDA) 15.55% 6.26% - 35.54% 93.17% 4.73%
FCF Conversion (Net income) - 21.3% - 103.71% 227.44% 11.16%
Dividend per Share - 3.600 - 23.98 27.92 -
Announcement Date 4/1/19 2/29/20 2/19/21 3/1/22 2/27/23 3/8/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 7,916,882 8,275,709 8,406,313 4,417,307 2,609,327 2,576,649
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.791 x 4.873 x 3.955 x 2.1 x 1.274 x 1.221 x
Free Cash Flow 1 158,003 106,303 -2,423 747,697 1,908,821 99,886
ROE (net income / shareholders' equity) -12.2% 7.45% 8.95% 7.69% 7.28% 7.34%
ROA (Net income/ Total Assets) -0.09% 3.83% 4.91% 4.42% 4.22% 4.23%
Assets 1 926,157,718 13,025,317 13,255,982 16,295,954 19,905,982 21,168,015
Book Value Per Share 2 837.0 911.0 987.0 1,240 1,315 1,386
Cash Flow per Share 2 43.90 50.50 68.70 32.20 32.60 37.60
Capex 1 397,046 276,433 389,693 485,159 869,504 761,667
Capex / Sales 3.83% 2.5% 3.86% 4.32% 7.09% 6.16%
Announcement Date 4/1/19 2/29/20 2/19/21 3/1/22 2/27/23 3/8/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cement & Concrete Manufacturing

1st Jan change Capi.
PT SOLUSI BANGUN INDONESIA TBK Stock PT Solusi Bangun Indonesia Tbk
+0.37% 758M
HOLCIM LTD Stock Holcim Ltd
+22.11% 49.53B
ANHUI CONCH CEMENT COMPANY LIMITED Stock Anhui Conch Cement Company Limited
+10.75% 16.85B
JAMES HARDIE INDUSTRIES PLC Stock James Hardie Industries plc
-15.60% 13.68B
SHREE CEMENT LIMITED Stock Shree Cement Limited
-10.29% 11.03B
EAGLE MATERIALS INC. Stock Eagle Materials Inc.
+17.47% 8.08B
TAIWAN CEMENT CORP. Stock Taiwan Cement Corp.
-2.58% 7.91B
BUZZI S.P.A. Stock Buzzi S.p.A.
+43.50% 8.01B
DANGOTE CEMENT PLC Stock Dangote Cement Plc
+105.28% 7.46B
TIANSHAN MATERIAL CO., LTD. Stock Tianshan Material Co., Ltd.
-7.49% 7.39B
Cement & Concrete Manufacturing
  1. Stock Market
  2. Equities
  3. SMCB Stock
  4. Financials PT Solusi Bangun Indonesia Tbk